
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,274.3 | 18,014.4 | 16,586.1 | 20,388.3 | 28,431.1 | 30,961.2 | |
COGS | 14,897.8 | 14,134.5 | 13,491 | 15,957.4 | 23,997.5 | 25,620.2 | |
Gross Profit | 5,376.4 | 3,879.9 | 3,095.1 | 4,430.9 | 4,433.6 | 5,341 | |
Operating Expenses & Income | |||||||
Operating Income | 3,315.7 | 1,785 | 1,272.5 | 2,072.4 | 4,433.6 | 5,210.4 | |
Total Operating Expenses | 2,060.7 | 2,095 | 1,822.6 | 2,358.5 | 23,889.1 | 5,984.3 | |
R&D Expenses | 964.5 | 943.2 | 840.8 | 1,156.6 | 1,450.1 | 2,133.6 | |
Selling General & Admin Expenses | 910.4 | 796.9 | 701.4 | 842.7 | 1,625 | 1,771.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (145.5) | (180.8) | (165.8) | (123.1) | (120.4) | (124.7) | |
Interest Income | 46.16 | 56.43 | 48.71 | 29.37 | 18.2 | 13.58 | |
Income Tax Expense | 385.5 | 141 | 122.5 | 200.2 | 1,082.4 | 998.8 | |
Net Income | |||||||
Net Income | 2,829.7 | 1,530.8 | 1,164 | 1,738.7 | 3,334 | 3,928.5 | |
Supplemental | |||||||
EBIT | 3,455.6 | 1,953.6 | 1,437 | 2,191 | 4,416.4 | - | |
EBITDA | 4,109.8 | 2,665.1 | 2,261.4 | 3,042.3 | 5,267.7 | - | |